HKEX: 1786 - CRCC High-Tech Equipment Corporation Limited

Yield per half year: +28.79%
Dividend yield: +4.93%
Sector: Industrials

Reporting CRCC High-Tech Equipment Corporation Limited

Reports

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ¥
4.22 3.04 2.46 1.56 1.38 1.09 1.08 1.08 1.51 -15.18
Выручка, млрд ¥
3.97 3.62 1.82 2.41 2.11 1.55 2.19 2.49 3.1 3.1 2.29 8.00
Чистая прибыль, млрд ¥
0.4562 0.4671 0.0551 0.1564 0.1222 0.0222 0.0504 0.1021 0.145 0.145 0.0884 3.48
EV, млрд ¥
0.3354 -0.141 -0.9035 -0.1658 -0.2364 -239.14
EBIT, млрд ¥
0.4006 0.504 0.5107 0.0593 0.1405 0.1395 0.0139 0.0401 0.0787 -7.53
EBITDA, млрд ¥
0.478 0.5883 0.5988 0.1361 0.2096 0.218 0.08 0.1708 0.2184 0.2473 0.1794 0.83
Баланс стоимость, млрд ¥
5.14 5.53 5.38 5.5 5.47 5.45 5.88 5.9 5.86 5.86 5.71 1.39
FCF, млрд ¥
-0.5372 -0.3965 0.6846 0.236 0.1133 -0.0685 -0.544 -0.0317 0.0583 0.0583 -0.0945 -12.44
Операционный денежный поток, млрд ¥
-0.5032 -0.3074 0.7966 0.2615 0.2216 -0.0056 -0.4079 0.0224 0.0866 0.0866 -0.0166 -17.13
Операционная прибыль, млрд ¥
0.504 0.5107 0.0593 0.1405 0.1395 0.0139 0.0455 0.1245 -0.2521 -0.2521 0.0143 -212.56
Операционные расходы, млрд ¥
0.4495 0.4771 0.4301 0.4349 0.4419 1.53 2.13 2.41 3.35 3.35 1.97 49.95
CAPEX, млрд ¥
0.034 0.089 0.1119 0.0255 0.1083 0.0629 0.136 0.0541 0.0282 0.0282 0.0779 -23.59


Balance sheet

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
1.67 1.21 1.56 1.79 1.83 1.71 1.18 0 1.46 1.46 1.59 -3.99
Short Term Investments ¥
0.0687 0.2214 0.176 0.0197 0.0211 0.0218 0.0106 0.0181 1.18 1.16 0.4781 121.41
Long term investments ¥
0.2274 0.2404 0.2242 0.2708 0.2422 0.1609 0.2277 -7.72
Total Receivables ¥
1.68 2.57 1.43 2.54 2.28 2.05 2.05 2.05 2.15 2.15 2.12 -1.17
Total Current Assets ¥
5.07 5.33 4.83 5.54 5.54 5.43 5.91 5.95 6.81 6.81 5.93 4.21
Чистые активы, млрд ¥
0.9473 0.9478 0.9957 0.9593 1.41 1.37 1.27 1.68 5.95 1.68 2.34 33.37
Активы, млрд ¥
6.74 6.98 6.84 7.47 7.4 7.32 8.27 8.58 9.06 9.06 8.13 4.13
Short Term Debt ¥
0.1054 0.7606 1.03 0.79 0.0022 0.0022 0.5376 -53.88
Long Term Debt ¥
0.017 0.017 0.017 0.0170 0.00
Задолженность, млрд ¥
1.6 1.45 1.46 1.97 1.93 1.87 2.39 2.67 3.18 3.18 2.41 10.50
Чистый долг, млрд ¥
-0.3209 -1.67 -1.21 -1.56 -1.79 -1.83 -1.71 0.807 -1.2166 -187.65
Долг, млрд ¥
0.0019 0.0031 0.0024 0.807 0.017 0.2036 353.97
Interest income ¥
0.0063 0.000217 0.000349 0.0299 0.0422 0.036 0.0387 0.0222 0.0203 0.0319 -13.62
Расходы на обслуживание долга ¥
0.0268 0.0295 0.0419 0.0463 0.0332 0.0369 0.0399 0.000673 0.000673 0.0314 -57.10
Чист. проц. доходы, млрд ¥
0.0221 -0.0109 0.0299 0.0422 0.036 0.0317 0.0167 0.0137 0.0222 0.0281 -20.15
Goodwill ¥
0.0914 0.0914 0.0914 0.0757 0.0671 0.0437 0.0347 0.0125 0.0467 -30.25
Амортизация, млрд ¥
0.0774 0.0843 0.0881 0.0767 0.0691 0.0784 0.0661 0.0757 -5.58
Себестоимость, млрд ¥
3.02 2.63 1.33 1.84 1.53 1.11 1.66 1.93 2.83 2.83 1.81 13.09
Товарно материальные запасы ¥
1.36 1.47 1.71 1.16 1.21 1.45 2.22 2.18 2.78 2.78 1.97 18.10


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.53 0.04 0.05 0.0896 0.0173 0.0406 0.0672 0.0954 0.0954 0.0620 1.26
Цена акции ао 1.89 1.64 1.24 0.74 0.93 0.67 0.65 0.77 0.85 0.85 0.7740 -1.78
Число акций ао, млн 1410.25 1645.88 1519.88 1519.88 1519.88 1519.88 1519.88 1519.88 1519.88 0.00
FCF/акцию 0.4855 0.1434 0.0746 -0.045 -0.3579 -0.0209 0.0384 0.0384 -0.0622 -12.44


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 8.87 8.44 1.02 2.85 2.23 0.4064 0.8565 1.73 2.47 2.47 7.13 1.54 2.07
ROA, % 6.77 6.69 0.8054 2.09 1.65 0.3025 0.6089 1.21 1.64 1.64 3.40 1.08 -0.12
ROIC, % 3.34 2.09 2.71 -20.90
ROS, % 3.03 6.49 5.79 1.43 2.3 4.1 4.68 4.68 4.68 4.68 9.00 4.09 15.27
ROCE, % 13.87 9.8 9.23 1.1 2.56 2.55 0.2552 0.6826 0 0 0.00 1.43 -9.10
Ebit margin, % 6.62 0.9004 1.84 0 0 3.12 -34.74
Рентаб EBITDA, % 14.81 16.55 7.48 8.69 10.33 5.18 7.81 8.76 7.98 7.98 19.44 8.01 -5.03
Чистая рентаб, % 11.48 12.91 3.03 6.49 5.79 1.43 2.3 4.1 4.68 4.68 9.00 3.66 -4.17
Operation Margin, % 3.26 5.83 6.62 0.9004 2.08 5 -8.13 -8.13 -8.13 -8.13 10.03 -3.4620 -231.34
Доходность FCF, % 16.2 7.77 4.6 -4.38 -39.52 -2.9 5.39 -7.3620 3.22


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
76.69 19.43 20.17 70.55 27.32 8.76 6.13 6.13 12.06 26.59 -21.20
P/BV
0.7855 0.5528 0.4505 0.2868 0.234 0.1515 0.1512 0.1512 0.82 0.2548 -19.62
P/S
2.32 1.26 1.17 1.01 0.6297 0.3591 0.2867 0.2867 0.85 0.6911 -24.52
P/FCF
6.17 12.87 21.74 -22.84 -2.53 -34.5 18.55 18.51 18.51 18.51 0.62 3.71 -248.89
E/P
0.013 0.0515 0.0496 0.0142 0.0366 0.1057 0.134 0.1343 0.1343 0.1343 0.09 0.1090 29.69
EV/EBIT
-0.8853 -54.47 0 0 0 -27.6776 684.39
EV/EBITDA
1.41 -0.5799 -9.5 -0.67 9.48 -2.8900 -288.87
EV/S
-0.0586 -0.4904 -0.0588 -0.0535 -0.0535 -0.0535 1.32 -0.1430 -1.80
EV/FCF
-1.09 11.07 -2.84 -2.84 -2.84 -2.79 1.08 27.05
Debt/EBITDA
0.008 0.0127 0.0251 3.7 0.0687 0.0687 0.0687 0.0687 2.04 0.7862 22.31
Netdebt/Ebitda
-2.02 -11.44 -8.53 -8.4 -21.32 3.7 0 0 0 0 1.45 -9.1980 -179.79
Debt/Ratio
0.000374 0.1038 0.0941 0.002 0.0019 0.0019 0.0019 0.26 0.0407 -55.07
Debt/Equity
0.000506 0.1395 0.1367 0.0101 0.0101 0.0101 0.0101 1.81 0.0613 -40.85
Debt/Net Income
0.0226 34.32 7.9 0.1469 0.1172 0.1172 0.1172 -2.78 8.52 -67.89
PEG
-155.38 -155.38 -155.3800 0.00
Бета
1.3 0.5699 0.6797 0.6797 0.41 0.8499 -19.44
Индекс Альтмана
0.7001 0.6108 0.3444 0.0244 0.5904 0.5871 0.5871 0.5871 3.04 0.4267 11.26


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.3681 0.0608 0.2432 0.0155 0.0765 0.0604 0.0152 0.0379 0.0379 0.0152 0.0456 -13.10
Дивиденд
0.0472 0.1835 0.012 0.0569 0.0438 0.0117 0.027 0.033 0.033 0.0345 -10.32
Див доход, ао, %
1.26 6.12 0.6513 3.51 4.25 5.15 1.72 3.97 4.93 4.93 8.88 4.00 3.01
Дивиденды / прибыль, %
80.68 13.02 441.45 9.92 62.64 272.61 30.25 14.93 26.1 26.1 56.38 81.31 -16.06


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 CAGR 5
Персонал, чел
2009 0.00